XML 16 R5.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statements of Stockholders' Equity - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 53,224,000 $ (50,900,000) $ 2,324,000
Beginning balance, shares at Dec. 31, 2020 11,471,797      
Issuance of stock for capital raise 6,000,000 6,000,000
Issuance of stock for capital raise, shares 1,282,051      
Conversion of debt and accrued interest 685,000 685,000
Conversion of debt and accrued interest, shares 114,614      
Interest paid in shares 151,000 151,000
Interest paid in shares, shares 19,377      
Issuance of stock and options for services 189,000 189,000
Issuance of stock and options for services, shares 17,273      
Equity based compensation 92,000 92,000
Equity based compensation, shares      
Net loss (1,265,000) (1,265,000)
Ending balance, value at Dec. 31, 2021 60,341,000 (52,165,000) 8,176,000
Ending balance, shares at Dec. 31, 2021 12,905,112      
Issuance of stock and options for services 173,000 173,000
Issuance of stock and options for services, shares 23,643      
Equity based compensation 386,000 386,000
Equity based compensation, shares 5,000      
Net loss (6,219,000) (6,219,000)
Shares issued for warrant exercise 5,000 5,000
Shares issued for warrant exercise, shares 986      
Ending balance, value at Dec. 31, 2022 $ 60,905,000 $ (58,384,000) $ 2,521,000
Ending balance, shares at Dec. 31, 2022 12,934,741